XML 80 R26.htm IDEA: XBRL DOCUMENT v2.4.0.6
Asset Liquidation Operations (Tables)
12 Months Ended
Dec. 31, 2012
Asset Liquidation Operations [Abstract]  
Schedule of Business Acquisitions, by Acquisition [Table Text Block]
The following table summarizes the consideration paid for Equity Partners and the amounts of the assets acquired and liabilities assumed recognized at the acquisition date.

 

    $  
Consideration paid        
Cash     175  
Equity instruments:        
122,950 CRBCI common shares 1     184  
230,000 options to purchase CRBCI common shares at $1.83 per share 2     460  
Fair value of total consideration     819  
         
Acquisition related costs (included in selling, general, and administrative expenses in CRBCI’s condensed
consolidated statement of operations for the year ended December 31, 2011)
    46  
         
Recognized amounts of identifiable assets acquired and liabilities assumed        
Accounts receivable (net of $0 allowance for doubtful accounts)     244  
Property, plant and equipment     2  
Total identifiable net assets assumed     246  
Goodwill     573  
      819  

 

1 Value determined using the closing price of the Company’s common shares on June 22, 2011.

   

2 Value determined using the Black-Scholes Option Pricing Model.  Inputs to the model included an expected volatility
of 323%, a risk-free interest rate of 2.10%, an expected life of 4.75 years, and an expected dividend yield of zero.

   

 The following table summarizes the consideration paid for Heritage Global Partners and the amounts of the assets acquired and liabilities assumed recognized at the acquisition date:

 

At February 29, 2012

 

      $      
Consideration paid        
Cash 1     3,000  
Promissory notes, net of receivable from owners 2     849  
Equity instruments:        
1,000,000 CRBCI common shares 3     2,100  
625,000 options to purchase CRBCI common shares at $2.00 per share 4     1,131  
Fair value of total consideration     7,080  
         
Acquisition related costs (included in selling, general, and administrative expenses in CRBCI’s consolidated statement of operations for the year ended December 31, 2012)     78  
         
Recognized amounts of identifiable assets acquired and liabilities assumed        
Cash 1     656  
Accounts receivable (net of $0 allowance for doubtful accounts)     870  
Deposits     20  
Prepaid expenses     43  
Property, plant and equipment     37  
Identifiable intangible assets     5,640  
Accounts payable and accrued liabilities     (1,212 )
Client liability account     (1,424 )
Short-term note payable     (100 )
Future income taxes payable     (2,178 )
Total identifiable net assets assumed     2,352  
Goodwill     4,728  
      7,080  

 

1 Net cash used for the acquisition was $2,344.

 

2 The notes (the “Promissory Notes”) were paid in full on their August 31, 2012 maturity date.

 

3 Value determined using the closing price of the Company’s common shares on February 29, 2012

 

4 Value determined using the Black-Scholes Option Pricing Model. Inputs to the model included an expected volatility
rate of 133%, a risk-free interest rate of 1.25%, an expected life of 4.75 years, and an expected dividend yield of $nil.